[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.79%
YoY- 324.08%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,926 48,802 57,148 158,374 197,534 252,168 319,540 -74.14%
PBT 15,412 17,680 20,908 24,014 24,578 24,552 24,864 -27.28%
Tax -3,869 -4,698 -4,832 -401 -1,606 -1,972 -1,664 75.41%
NP 11,542 12,982 16,076 23,613 22,972 22,580 23,200 -37.18%
-
NP to SH 11,542 12,982 16,076 23,613 22,972 22,580 23,200 -37.18%
-
Tax Rate 25.10% 26.57% 23.11% 1.67% 6.53% 8.03% 6.69% -
Total Cost 30,384 35,820 41,072 134,761 174,562 229,588 296,340 -78.06%
-
Net Worth 81,669 78,981 76,206 72,599 66,230 60,806 55,367 29.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 81,669 78,981 76,206 72,599 66,230 60,806 55,367 29.54%
NOSH 90,744 90,783 90,722 90,749 90,726 90,755 90,766 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.53% 26.60% 28.13% 14.91% 11.63% 8.95% 7.26% -
ROE 14.13% 16.44% 21.10% 32.53% 34.68% 37.13% 41.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.20 53.76 62.99 174.52 217.72 277.85 352.04 -74.14%
EPS 12.72 14.30 17.72 26.02 25.32 24.88 25.56 -37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.80 0.73 0.67 0.61 29.57%
Adjusted Per Share Value based on latest NOSH - 90,681
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.31 3.85 4.51 12.50 15.59 19.90 25.22 -74.14%
EPS 0.91 1.02 1.27 1.86 1.81 1.78 1.83 -37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0623 0.0601 0.0573 0.0523 0.048 0.0437 29.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.755 0.83 0.80 0.82 0.77 0.88 0.80 -
P/RPS 1.63 1.54 1.27 0.47 0.35 0.32 0.23 268.51%
P/EPS 5.94 5.80 4.51 3.15 3.04 3.54 3.13 53.22%
EY 16.85 17.23 22.15 31.73 32.88 28.27 31.95 -34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.95 1.03 1.05 1.31 1.31 -25.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 -
Price 0.80 0.81 0.88 0.83 0.82 0.85 0.87 -
P/RPS 1.73 1.51 1.40 0.48 0.38 0.31 0.25 262.71%
P/EPS 6.29 5.66 4.97 3.19 3.24 3.42 3.40 50.64%
EY 15.90 17.65 20.14 31.35 30.88 29.27 29.38 -33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 1.05 1.04 1.12 1.27 1.43 -27.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment